[DBHD] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1161.37%
YoY- 131.89%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 69,516 59,602 58,708 61,543 61,652 72,530 74,144 -4.20%
PBT 19,534 21,066 28,044 28,666 4,877 11,150 5,836 123.59%
Tax -6,017 -6,970 -8,716 -344 -2,632 -3,554 -1,476 154.97%
NP 13,517 14,096 19,328 28,322 2,245 7,596 4,360 112.46%
-
NP to SH 13,517 14,096 19,328 28,322 2,245 7,596 4,360 112.46%
-
Tax Rate 30.80% 33.09% 31.08% 1.20% 53.97% 31.87% 25.29% -
Total Cost 55,998 45,506 39,380 33,221 59,406 64,934 69,784 -13.63%
-
Net Worth 85,783 86,142 85,729 78,355 53,581 54,257 54,499 35.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 85,783 86,142 85,729 78,355 53,581 54,257 54,499 35.27%
NOSH 779,846 783,111 779,354 783,555 765,454 775,102 778,571 0.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.44% 23.65% 32.92% 46.02% 3.64% 10.47% 5.88% -
ROE 15.76% 16.36% 22.55% 36.15% 4.19% 14.00% 8.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.91 7.61 7.53 7.85 8.05 9.36 9.52 -4.31%
EPS 1.73 1.80 2.48 3.62 0.29 0.98 0.56 111.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.10 0.07 0.07 0.07 35.12%
Adjusted Per Share Value based on latest NOSH - 780,175
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.27 18.24 17.97 18.83 18.87 22.20 22.69 -4.21%
EPS 4.14 4.31 5.91 8.67 0.69 2.32 1.33 113.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2625 0.2636 0.2623 0.2398 0.164 0.166 0.1668 35.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.44 0.42 0.31 0.25 0.28 0.52 0.50 -
P/RPS 4.94 5.52 4.12 3.18 3.48 5.56 5.25 -3.97%
P/EPS 25.38 23.33 12.50 6.92 95.45 53.06 89.29 -56.73%
EY 3.94 4.29 8.00 14.46 1.05 1.88 1.12 131.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.82 2.82 2.50 4.00 7.43 7.14 -32.01%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 22/08/03 30/05/03 27/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.48 0.55 0.34 0.30 0.28 0.30 0.53 -
P/RPS 5.38 7.23 4.51 3.82 3.48 3.21 5.57 -2.28%
P/EPS 27.69 30.56 13.71 8.30 95.45 30.61 94.64 -55.89%
EY 3.61 3.27 7.29 12.05 1.05 3.27 1.06 126.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 5.00 3.09 3.00 4.00 4.29 7.57 -30.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment